Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.23% first-year return on $180k initial cash invested.
-5.23%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$6,003
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,003 income − $6,789 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$155k
Closing costs
1%
$7,730
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,003
Total Expenses
$6,789
Mortgage P&I
64%
$3,835
Property Taxes
11%
$634
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660